2022 Q3 Form 10-Q Financial Statement
#000149315222023765 Filed on August 22, 2022
Income Statement
Concept | 2022 Q3 | 2022 Q2 | 2022 Q1 |
---|---|---|---|
Revenue | $2.809M | $2.401M | $1.975M |
YoY Change | 80.2% | 40.18% | 107.72% |
Cost Of Revenue | $1.852M | $1.538M | $1.299M |
YoY Change | 56.46% | 37.9% | 103.07% |
Gross Profit | $956.9K | $862.8K | $675.8K |
YoY Change | 155.15% | 44.45% | 117.31% |
Gross Profit Margin | 34.07% | 35.93% | 34.22% |
Selling, General & Admin | $1.225M | $1.178M | $1.106M |
YoY Change | 38.71% | 42.98% | 50.02% |
% of Gross Profit | 127.99% | 136.48% | 163.63% |
Research & Development | $4.778K | $4.373K | $3.920K |
YoY Change | -82.08% | -79.48% | -81.43% |
% of Gross Profit | 0.5% | 0.51% | 0.58% |
Depreciation & Amortization | $30.54K | $32.94K | $33.86K |
YoY Change | 87.13% | 359.41% | 443.5% |
% of Gross Profit | 3.19% | 3.82% | 5.01% |
Operating Expenses | $1.229M | $1.182M | $1.110M |
YoY Change | 35.17% | 39.89% | 46.37% |
Operating Profit | -$272.6K | -$319.1K | -$433.9K |
YoY Change | -49.0% | 28.89% | -2.97% |
Interest Expense | $11.55K | $9.523K | -$10.19K |
YoY Change | -288.71% | 430.53% | 167.45% |
% of Operating Profit | |||
Other Income/Expense, Net | -$11.55K | -$10.19K | |
YoY Change | 88.86% | ||
Pretax Income | -$284.2K | -$328.7K | -$444.1K |
YoY Change | -47.44% | 265.97% | 0.71% |
Income Tax | |||
% Of Pretax Income | |||
Net Earnings | -$284.2K | -$328.7K | -$444.1K |
YoY Change | -47.44% | 265.97% | 0.71% |
Net Earnings / Revenue | -10.12% | -13.69% | -22.49% |
Basic Earnings Per Share | $0.00 | $0.00 | $0.00 |
Diluted Earnings Per Share | $0.00 | $0.00 | -$1.106K |
COMMON SHARES | |||
Basic Shares Outstanding | 409.8M shares | 406.4M shares | 401.5M shares |
Diluted Shares Outstanding | 411.8M shares | 406.4M shares | 401.5M shares |
Balance Sheet
Concept | 2022 Q3 | 2022 Q2 | 2022 Q1 |
---|---|---|---|
SHORT-TERM ASSETS | |||
Cash & Short-Term Investments | $577.1K | $574.6K | $604.3K |
YoY Change | -21.89% | 255.42% | 75.71% |
Cash & Equivalents | $577.1K | $574.6K | $604.3K |
Short-Term Investments | |||
Other Short-Term Assets | $315.3K | $533.5K | $395.4K |
YoY Change | -37.25% | 33.66% | 61.47% |
Inventory | $2.459M | $2.323M | $2.029M |
Prepaid Expenses | |||
Receivables | $168.9K | $276.8K | $268.6K |
Other Receivables | $0.00 | $0.00 | $0.00 |
Total Short-Term Assets | $3.575M | $3.784M | $3.297M |
YoY Change | 8.36% | 93.59% | 93.0% |
LONG-TERM ASSETS | |||
Property, Plant & Equipment | $371.3K | $292.0K | $654.4K |
YoY Change | -53.43% | -45.92% | 16.8% |
Goodwill | $250.0K | $250.0K | |
YoY Change | 0.0% | ||
Intangibles | $664.5K | $682.7K | |
YoY Change | |||
Long-Term Investments | |||
YoY Change | |||
Other Assets | $20.00K | $17.83K | $17.83K |
YoY Change | 13.82% | 67.43% | 46.75% |
Total Long-Term Assets | $2.504M | $1.616M | $1.623M |
YoY Change | 38.43% | 193.38% | 183.52% |
TOTAL ASSETS | |||
Total Short-Term Assets | $3.575M | $3.784M | $3.297M |
Total Long-Term Assets | $2.504M | $1.616M | $1.623M |
Total Assets | $6.079M | $5.399M | $4.920M |
YoY Change | 19.01% | 115.53% | 115.72% |
SHORT-TERM LIABILITIES | |||
YoY Change | |||
Accounts Payable | $18.50K | $31.44K | $18.03K |
YoY Change | -78.22% | -66.75% | -80.19% |
Accrued Expenses | $267.7K | $214.1K | $208.6K |
YoY Change | 17.47% | 89.82% | 89.59% |
Deferred Revenue | $125.0K | $280.5K | |
YoY Change | |||
Short-Term Debt | $0.00 | $0.00 | $0.00 |
YoY Change | -100.0% | -100.0% | |
Long-Term Debt Due | $48.18K | $38.21K | $46.87K |
YoY Change | -19.04% | -52.39% | -33.06% |
Total Short-Term Liabilities | $1.591M | $1.991M | $1.595M |
YoY Change | 2.31% | 72.21% | 63.57% |
LONG-TERM LIABILITIES | |||
Long-Term Debt | $452.7K | $414.9K | $421.0K |
YoY Change | -17.7% | 569.79% | 94.07% |
Other Long-Term Liabilities | $930.4K | $159.3K | $189.1K |
YoY Change | 220.39% | -43.63% | -39.59% |
Total Long-Term Liabilities | $1.383M | $574.2K | $610.2K |
YoY Change | 64.56% | 66.64% | 15.12% |
TOTAL LIABILITIES | |||
Total Short-Term Liabilities | $1.591M | $1.991M | $1.595M |
Total Long-Term Liabilities | $1.383M | $574.2K | $610.2K |
Total Liabilities | $2.974M | $2.565M | $2.205M |
YoY Change | 24.15% | 70.93% | 46.51% |
SHAREHOLDERS EQUITY | |||
Retained Earnings | -$15.60M | -$15.32M | |
YoY Change | |||
Common Stock | $41.85K | $40.98K | |
YoY Change | |||
Preferred Stock | |||
YoY Change | |||
Treasury Stock (at cost) | |||
YoY Change | |||
Treasury Stock Shares | |||
Shareholders Equity | $3.104M | $2.834M | $2.716M |
YoY Change | |||
Total Liabilities & Shareholders Equity | $6.079M | $5.399M | $4.920M |
YoY Change | 19.01% | 115.53% | 115.72% |
Cashflow Statement
Concept | 2022 Q3 | 2022 Q2 | 2022 Q1 |
---|---|---|---|
OPERATING ACTIVITIES | |||
Net Income | -$284.2K | -$328.7K | -$444.1K |
YoY Change | -47.44% | 265.97% | 0.71% |
Depreciation, Depletion And Amortization | $30.54K | $32.94K | $33.86K |
YoY Change | 87.13% | 359.41% | 443.5% |
Cash From Operating Activities | -$224.4K | $15.08K | -$290.3K |
YoY Change | 30.27% | -110.37% | 15.46% |
INVESTING ACTIVITIES | |||
Capital Expenditures | -$7.220K | $930.00 | -$2.880K |
YoY Change | -20.57% | -106.37% | |
Acquisitions | |||
YoY Change | |||
Other Investing Activities | -$21.13K | -$30.00K | |
YoY Change | -103.9% | ||
Cash From Investing Activities | -$28.34K | -$29.07K | -$2.880K |
YoY Change | -105.32% | 99.25% | |
FINANCING ACTIVITIES | |||
Cash Dividend Paid | |||
YoY Change | |||
Common Stock Issuance & Retirement, Net | $0.00 | ||
YoY Change | |||
Debt Paid & Issued, Net | |||
YoY Change | |||
Cash From Financing Activities | 255.3K | -15.72K | 254.4K |
YoY Change | -24.7% | -29.41% | 1.67% |
NET CHANGE | |||
Cash From Operating Activities | -224.4K | 15.08K | -290.3K |
Cash From Investing Activities | -28.34K | -29.07K | -2.880K |
Cash From Financing Activities | 255.3K | -15.72K | 254.4K |
Net Change In Cash | 2.520K | -29.71K | -38.87K |
YoY Change | -99.64% | -83.7% | |
FREE CASH FLOW | |||
Cash From Operating Activities | -$224.4K | $15.08K | -$290.3K |
Capital Expenditures | -$7.220K | $930.00 | -$2.880K |
Free Cash Flow | -$217.2K | $14.15K | -$287.5K |
YoY Change | 33.1% | -110.82% | 14.32% |
Facts In Submission
Frame | Concept Type | Concept / XBRL Key | Value | Unit |
---|---|---|---|---|
us-gaap |
Payments To Acquire Businesses Gross
PaymentsToAcquireBusinessesGross
|
usd | ||
us-gaap |
Proceeds From Issuance Initial Public Offering
ProceedsFromIssuanceInitialPublicOffering
|
usd | ||
dei |
Entity Central Index Key
EntityCentralIndexKey
|
0001166708 | ||
dei |
Amendment Flag
AmendmentFlag
|
false | ||
dei |
Document Fiscal Period Focus
DocumentFiscalPeriodFocus
|
Q2 | ||
dei |
Current Fiscal Year End Date
CurrentFiscalYearEndDate
|
--12-31 | ||
CY2022Q2 | us-gaap |
Notes Payable Current
NotesPayableCurrent
|
usd | |
CY2021Q4 | us-gaap |
Notes Payable Current
NotesPayableCurrent
|
usd | |
CY2022Q2 | us-gaap |
Convertible Debt Current
ConvertibleDebtCurrent
|
usd | |
CY2021Q4 | us-gaap |
Convertible Debt Current
ConvertibleDebtCurrent
|
usd | |
CY2022Q2 | us-gaap |
Commitments And Contingencies
CommitmentsAndContingencies
|
usd | |
CY2021Q4 | us-gaap |
Accumulated Other Comprehensive Income Loss Net Of Tax
AccumulatedOtherComprehensiveIncomeLossNetOfTax
|
usd | |
CY2022Q2 | us-gaap |
Gains Losses On Extinguishment Of Debt
GainsLossesOnExtinguishmentOfDebt
|
usd | |
CY2021Q2 | us-gaap |
Gains Losses On Extinguishment Of Debt
GainsLossesOnExtinguishmentOfDebt
|
usd | |
us-gaap |
Gains Losses On Extinguishment Of Debt
GainsLossesOnExtinguishmentOfDebt
|
usd | ||
CY2022Q2 | BWMG |
Gain On Forgiveness Of Loan
GainOnForgivenessOfLoan
|
usd | |
BWMG |
Gain On Forgiveness Of Loan
GainOnForgivenessOfLoan
|
usd | ||
us-gaap |
Other Comprehensive Income Foreign Currency Transaction And Translation Adjustment Net Of Tax Portion Attributable To Parent
OtherComprehensiveIncomeForeignCurrencyTransactionAndTranslationAdjustmentNetOfTaxPortionAttributableToParent
|
usd | ||
us-gaap |
Amortization Of Debt Discount Premium
AmortizationOfDebtDiscountPremium
|
usd | ||
us-gaap |
Provision For Doubtful Accounts
ProvisionForDoubtfulAccounts
|
usd | ||
us-gaap |
Inventory Lifo Reserve Effect On Income Net
InventoryLIFOReserveEffectOnIncomeNet
|
usd | ||
BWMG |
Stock Based Compensation Stock Grant
StockBasedCompensationStockGrant
|
usd | ||
BWMG |
Stock Issued For Accrued Interest On Convertible Notes
StockIssuedForAccruedInterestOnConvertibleNotes
|
usd | ||
us-gaap |
Gains Losses On Extinguishment Of Debt
GainsLossesOnExtinguishmentOfDebt
|
usd | ||
BWMG |
Gain On Forgiveness Of Loan
GainOnForgivenessOfLoan
|
usd | ||
us-gaap |
Proceeds From Warrant Exercises
ProceedsFromWarrantExercises
|
usd | ||
us-gaap |
Repayments Of Notes Payable
RepaymentsOfNotesPayable
|
usd | ||
us-gaap |
Income Taxes Paid Net
IncomeTaxesPaidNet
|
usd | ||
us-gaap |
Income Taxes Paid Net
IncomeTaxesPaidNet
|
usd | ||
BWMG |
Operating Lease Asset Obtained For Operating Lease Liability
OperatingLeaseAssetObtainedForOperatingLeaseLiability
|
usd | ||
us-gaap |
Noncash Or Part Noncash Acquisition Value Of Assets Acquired1
NoncashOrPartNoncashAcquisitionValueOfAssetsAcquired1
|
usd | ||
BWMG |
Shares Issued For Payment Of Convertible Note Interest
SharesIssuedForPaymentOfConvertibleNoteInterest
|
usd | ||
BWMG |
Fixed Asset Purchase Down Payment Through Issuance Of Debt
FixedAssetPurchaseDownPaymentThroughIssuanceOfDebt
|
usd | ||
us-gaap |
Stock Issued1
StockIssued1
|
usd | ||
CY2021Q4 | BWMG |
Foreign Currency Exchange Translation Amount
ForeignCurrencyExchangeTranslationAmount
|
usd | |
CY2021Q4 | us-gaap |
Other Inventory Net Of Reserves
OtherInventoryNetOfReserves
|
usd | |
CY2022Q2 | us-gaap |
Interest Payable Current And Noncurrent
InterestPayableCurrentAndNoncurrent
|
usd | |
us-gaap |
Goodwill Other Increase Decrease
GoodwillOtherIncreaseDecrease
|
usd | ||
CY2021Q4 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Fair Value Assumptions Risk Free Interest Rate
ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsRiskFreeInterestRate
|
0.0053 | pure |
us-gaap |
Stock Issued During Period Shares Stock Options Exercised
StockIssuedDuringPeriodSharesStockOptionsExercised
|
shares | ||
us-gaap |
Share Based Compensation Arrangements By Share Based Payment Award Options Exercises In Period Weighted Average Exercise Price
ShareBasedCompensationArrangementsByShareBasedPaymentAwardOptionsExercisesInPeriodWeightedAverageExercisePrice
|
|||
CY2014Q3 | us-gaap |
Lessee Operating Lease Term Of Contract
LesseeOperatingLeaseTermOfContract
|
P37M | |
CY2018Q1 | us-gaap |
Lessee Operating Lease Term Of Contract
LesseeOperatingLeaseTermOfContract
|
P61M | |
CY2018Q4 | us-gaap |
Lessee Operating Lease Term Of Contract
LesseeOperatingLeaseTermOfContract
|
P69M | |
dei |
Document Type
DocumentType
|
10-Q | ||
dei |
Document Quarterly Report
DocumentQuarterlyReport
|
true | ||
dei |
Document Period End Date
DocumentPeriodEndDate
|
2022-06-30 | ||
dei |
Document Fiscal Year Focus
DocumentFiscalYearFocus
|
2022 | ||
dei |
Document Transition Report
DocumentTransitionReport
|
false | ||
dei |
Entity File Number
EntityFileNumber
|
333-99393 | ||
dei |
Entity Registrant Name
EntityRegistrantName
|
BROWNIE’S MARINE GROUP, INC. | ||
dei |
Entity Incorporation State Country Code
EntityIncorporationStateCountryCode
|
FL | ||
dei |
Entity Tax Identification Number
EntityTaxIdentificationNumber
|
90-0226181 | ||
dei |
Entity Address Address Line1
EntityAddressAddressLine1
|
3001 NW 25th | ||
dei |
Entity Address Address Line2
EntityAddressAddressLine2
|
Avenue | ||
dei |
Entity Address Address Line3
EntityAddressAddressLine3
|
Suite 1 | ||
dei |
Entity Address City Or Town
EntityAddressCityOrTown
|
Pompano Beach | ||
dei |
Entity Address State Or Province
EntityAddressStateOrProvince
|
FL | ||
dei |
Entity Address Postal Zip Code
EntityAddressPostalZipCode
|
33069 | ||
dei |
City Area Code
CityAreaCode
|
(954) | ||
dei |
Local Phone Number
LocalPhoneNumber
|
462-5570 | ||
dei |
Entity Current Reporting Status
EntityCurrentReportingStatus
|
Yes | ||
dei |
Entity Interactive Data Current
EntityInteractiveDataCurrent
|
Yes | ||
dei |
Entity Filer Category
EntityFilerCategory
|
Non-accelerated Filer | ||
dei |
Entity Small Business
EntitySmallBusiness
|
true | ||
dei |
Entity Emerging Growth Company
EntityEmergingGrowthCompany
|
false | ||
dei |
Entity Shell Company
EntityShellCompany
|
false | ||
CY2022Q3 | dei |
Entity Common Stock Shares Outstanding
EntityCommonStockSharesOutstanding
|
409774099 | shares |
CY2022Q2 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
574567 | usd |
CY2021Q4 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
643143 | usd |
CY2022Q2 | us-gaap |
Accounts Receivable Net Current
AccountsReceivableNetCurrent
|
276812 | usd |
CY2021Q4 | us-gaap |
Accounts Receivable Net Current
AccountsReceivableNetCurrent
|
123270 | usd |
CY2022Q2 | us-gaap |
Accounts Receivable Related Parties Current
AccountsReceivableRelatedPartiesCurrent
|
75122 | usd |
CY2021Q4 | us-gaap |
Accounts Receivable Related Parties Current
AccountsReceivableRelatedPartiesCurrent
|
77301 | usd |
CY2022Q2 | us-gaap |
Inventory Net
InventoryNet
|
2323468 | usd |
CY2021Q4 | us-gaap |
Inventory Net
InventoryNet
|
1895260 | usd |
CY2022Q2 | us-gaap |
Prepaid Expense And Other Assets Current
PrepaidExpenseAndOtherAssetsCurrent
|
533540 | usd |
CY2021Q4 | us-gaap |
Prepaid Expense And Other Assets Current
PrepaidExpenseAndOtherAssetsCurrent
|
227458 | usd |
CY2022Q2 | us-gaap |
Assets Current
AssetsCurrent
|
3783509 | usd |
CY2021Q4 | us-gaap |
Assets Current
AssetsCurrent
|
2966432 | usd |
CY2022Q2 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
292038 | usd |
CY2021Q4 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
270065 | usd |
CY2022Q2 | us-gaap |
Operating Lease Right Of Use Asset
OperatingLeaseRightOfUseAsset
|
372992 | usd |
CY2021Q4 | us-gaap |
Operating Lease Right Of Use Asset
OperatingLeaseRightOfUseAsset
|
454475 | usd |
CY2022Q2 | us-gaap |
Intangible Assets Net Excluding Goodwill
IntangibleAssetsNetExcludingGoodwill
|
682655 | usd |
CY2021Q4 | us-gaap |
Intangible Assets Net Excluding Goodwill
IntangibleAssetsNetExcludingGoodwill
|
718905 | usd |
CY2022Q2 | us-gaap |
Goodwill
Goodwill
|
249986 | usd |
CY2021Q4 | us-gaap |
Goodwill
Goodwill
|
249986 | usd |
CY2022Q2 | us-gaap |
Other Assets Noncurrent
OtherAssetsNoncurrent
|
17831 | usd |
CY2021Q4 | us-gaap |
Other Assets Noncurrent
OtherAssetsNoncurrent
|
14098 | usd |
CY2022Q2 | us-gaap |
Assets
Assets
|
5399011 | usd |
CY2021Q4 | us-gaap |
Assets
Assets
|
4673961 | usd |
CY2022Q2 | us-gaap |
Accounts Payable And Accrued Liabilities Current
AccountsPayableAndAccruedLiabilitiesCurrent
|
1204610 | usd |
CY2021Q4 | us-gaap |
Accounts Payable And Accrued Liabilities Current
AccountsPayableAndAccruedLiabilitiesCurrent
|
744383 | usd |
CY2022Q2 | us-gaap |
Accounts Payable Related Parties Current
AccountsPayableRelatedPartiesCurrent
|
31437 | usd |
CY2021Q4 | us-gaap |
Accounts Payable Related Parties Current
AccountsPayableRelatedPartiesCurrent
|
37267 | usd |
CY2022Q2 | us-gaap |
Contract With Customer Liability Current
ContractWithCustomerLiabilityCurrent
|
280510 | usd |
CY2021Q4 | us-gaap |
Contract With Customer Liability Current
ContractWithCustomerLiabilityCurrent
|
143938 | usd |
CY2022Q2 | us-gaap |
Other Liabilities Current
OtherLiabilitiesCurrent
|
222373 | usd |
CY2021Q4 | us-gaap |
Other Liabilities Current
OtherLiabilitiesCurrent
|
187924 | usd |
CY2022Q2 | us-gaap |
Operating Lease Liability Current
OperatingLeaseLiabilityCurrent
|
214061 | usd |
CY2021Q4 | us-gaap |
Operating Lease Liability Current
OperatingLeaseLiabilityCurrent
|
232283 | usd |
CY2022Q2 | us-gaap |
Loans Payable Current
LoansPayableCurrent
|
38209 | usd |
CY2021Q4 | us-gaap |
Loans Payable Current
LoansPayableCurrent
|
50402 | usd |
CY2022Q2 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
1991200 | usd |
CY2021Q4 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
1396197 | usd |
CY2022Q2 | us-gaap |
Long Term Loans Payable
LongTermLoansPayable
|
73775 | usd |
CY2021Q4 | us-gaap |
Long Term Loans Payable
LongTermLoansPayable
|
87956 | usd |
CY2022Q2 | us-gaap |
Convertible Debt Noncurrent
ConvertibleDebtNoncurrent
|
341098 | usd |
CY2021Q4 | us-gaap |
Convertible Debt Noncurrent
ConvertibleDebtNoncurrent
|
339254 | usd |
CY2022Q2 | us-gaap |
Operating Lease Liability Noncurrent
OperatingLeaseLiabilityNoncurrent
|
159322 | usd |
CY2021Q4 | us-gaap |
Operating Lease Liability Noncurrent
OperatingLeaseLiabilityNoncurrent
|
222899 | usd |
CY2022Q2 | us-gaap |
Liabilities
Liabilities
|
2565395 | usd |
CY2021Q4 | us-gaap |
Liabilities
Liabilities
|
2046306 | usd |
CY2022Q2 | us-gaap |
Preferred Stock Par Or Stated Value Per Share
PreferredStockParOrStatedValuePerShare
|
0.001 | |
CY2021Q4 | us-gaap |
Preferred Stock Par Or Stated Value Per Share
PreferredStockParOrStatedValuePerShare
|
0.001 | |
CY2022Q2 | us-gaap |
Preferred Stock Shares Authorized
PreferredStockSharesAuthorized
|
10000000 | shares |
CY2021Q4 | us-gaap |
Preferred Stock Shares Authorized
PreferredStockSharesAuthorized
|
10000000 | shares |
CY2022Q2 | us-gaap |
Preferred Stock Shares Issued
PreferredStockSharesIssued
|
425000 | shares |
CY2022Q2 | us-gaap |
Preferred Stock Shares Outstanding
PreferredStockSharesOutstanding
|
425000 | shares |
CY2021Q4 | us-gaap |
Preferred Stock Shares Issued
PreferredStockSharesIssued
|
425000 | shares |
CY2021Q4 | us-gaap |
Preferred Stock Shares Outstanding
PreferredStockSharesOutstanding
|
425000 | shares |
CY2022Q2 | us-gaap |
Preferred Stock Value
PreferredStockValue
|
425 | usd |
CY2021Q4 | us-gaap |
Preferred Stock Value
PreferredStockValue
|
425 | usd |
CY2022Q2 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.0001 | |
CY2021Q4 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.0001 | |
CY2022Q2 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
1000000000 | shares |
CY2021Q4 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
1000000000 | shares |
CY2022Q2 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
409774099 | shares |
CY2022Q2 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
409774099 | shares |
CY2021Q4 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
393850475 | shares |
CY2021Q4 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
393850475 | shares |
CY2022Q2 | us-gaap |
Common Stock Value
CommonStockValue
|
40978 | usd |
CY2021Q4 | us-gaap |
Common Stock Value
CommonStockValue
|
39386 | usd |
CY2022Q2 | us-gaap |
Common Stock Capital Shares Reserved For Future Issuance
CommonStockCapitalSharesReservedForFutureIssuance
|
138941 | shares |
CY2021Q4 | us-gaap |
Common Stock Capital Shares Reserved For Future Issuance
CommonStockCapitalSharesReservedForFutureIssuance
|
138941 | shares |
CY2022Q2 | BWMG |
Common Stock Payable Value
CommonStockPayableValue
|
14 | usd |
CY2021Q4 | BWMG |
Common Stock Payable Value
CommonStockPayableValue
|
14 | usd |
CY2022Q2 | us-gaap |
Additional Paid In Capital
AdditionalPaidInCapital
|
18118191 | usd |
CY2021Q4 | us-gaap |
Additional Paid In Capital
AdditionalPaidInCapital
|
17132434 | usd |
CY2022Q2 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
-15317359 | usd |
CY2021Q4 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
-14544604 | usd |
CY2022Q2 | us-gaap |
Accumulated Other Comprehensive Income Loss Net Of Tax
AccumulatedOtherComprehensiveIncomeLossNetOfTax
|
-8633 | usd |
CY2022Q2 | us-gaap |
Stockholders Equity
StockholdersEquity
|
2833616 | usd |
CY2021Q4 | us-gaap |
Stockholders Equity
StockholdersEquity
|
2627655 | usd |
CY2022Q2 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
5399011 | usd |
CY2021Q4 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
4673961 | usd |
CY2022Q2 | us-gaap |
Revenue From Contract With Customer Excluding Assessed Tax
RevenueFromContractWithCustomerExcludingAssessedTax
|
2110575 | usd |
CY2021Q2 | us-gaap |
Revenue From Contract With Customer Excluding Assessed Tax
RevenueFromContractWithCustomerExcludingAssessedTax
|
1359745 | usd |
us-gaap |
Revenue From Contract With Customer Excluding Assessed Tax
RevenueFromContractWithCustomerExcludingAssessedTax
|
3812139 | usd | |
us-gaap |
Revenue From Contract With Customer Excluding Assessed Tax
RevenueFromContractWithCustomerExcludingAssessedTax
|
2106098 | usd | |
CY2022Q2 | us-gaap |
Revenue From Related Parties
RevenueFromRelatedParties
|
290663 | usd |
CY2021Q2 | us-gaap |
Revenue From Related Parties
RevenueFromRelatedParties
|
353173 | usd |
us-gaap |
Revenue From Related Parties
RevenueFromRelatedParties
|
564068 | usd | |
us-gaap |
Revenue From Related Parties
RevenueFromRelatedParties
|
557589 | usd | |
CY2022Q2 | us-gaap |
Revenues
Revenues
|
2401238 | usd |
CY2021Q2 | us-gaap |
Revenues
Revenues
|
1712918 | usd |
us-gaap |
Revenues
Revenues
|
4376207 | usd | |
us-gaap |
Revenues
Revenues
|
2663687 | usd | |
CY2022Q2 | us-gaap |
Cost Of Goods And Services Sold
CostOfGoodsAndServicesSold
|
1331847 | usd |
CY2021Q2 | us-gaap |
Cost Of Goods And Services Sold
CostOfGoodsAndServicesSold
|
876646 | usd |
us-gaap |
Cost Of Goods And Services Sold
CostOfGoodsAndServicesSold
|
2453485 | usd | |
us-gaap |
Cost Of Goods And Services Sold
CostOfGoodsAndServicesSold
|
1385715 | usd | |
CY2022Q2 | BWMG |
Cost Of Net Revenuesrelated Parties
CostOfNetRevenuesrelatedParties
|
138025 | usd |
CY2021Q2 | BWMG |
Cost Of Net Revenuesrelated Parties
CostOfNetRevenuesrelatedParties
|
169699 | usd |
BWMG |
Cost Of Net Revenuesrelated Parties
CostOfNetRevenuesrelatedParties
|
259199 | usd | |
BWMG |
Cost Of Net Revenuesrelated Parties
CostOfNetRevenuesrelatedParties
|
275130 | usd | |
CY2022Q2 | BWMG |
Royalties Expense Related Parties
RoyaltiesExpenseRelatedParties
|
17824 | usd |
CY2021Q2 | BWMG |
Royalties Expense Related Parties
RoyaltiesExpenseRelatedParties
|
28013 | usd |
BWMG |
Royalties Expense Related Parties
RoyaltiesExpenseRelatedParties
|
30613 | usd | |
BWMG |
Royalties Expense Related Parties
RoyaltiesExpenseRelatedParties
|
39606 | usd | |
CY2022Q2 | BWMG |
Royalty Expenses
RoyaltyExpenses
|
50708 | usd |
CY2021Q2 | BWMG |
Royalty Expenses
RoyaltyExpenses
|
41251 | usd |
BWMG |
Royalty Expenses
RoyaltyExpenses
|
94316 | usd | |
BWMG |
Royalty Expenses
RoyaltyExpenses
|
54955 | usd | |
CY2022Q2 | us-gaap |
Cost Of Revenue
CostOfRevenue
|
1538404 | usd |
CY2021Q2 | us-gaap |
Cost Of Revenue
CostOfRevenue
|
1115609 | usd |
us-gaap |
Cost Of Revenue
CostOfRevenue
|
2837613 | usd | |
us-gaap |
Cost Of Revenue
CostOfRevenue
|
1755406 | usd | |
CY2022Q2 | us-gaap |
Gross Profit
GrossProfit
|
862834 | usd |
CY2021Q2 | us-gaap |
Gross Profit
GrossProfit
|
597309 | usd |
us-gaap |
Gross Profit
GrossProfit
|
1538594 | usd | |
us-gaap |
Gross Profit
GrossProfit
|
908281 | usd | |
CY2022Q2 | us-gaap |
Selling General And Administrative Expense
SellingGeneralAndAdministrativeExpense
|
1177601 | usd |
CY2021Q2 | us-gaap |
Selling General And Administrative Expense
SellingGeneralAndAdministrativeExpense
|
823607 | usd |
us-gaap |
Selling General And Administrative Expense
SellingGeneralAndAdministrativeExpense
|
2283340 | usd | |
us-gaap |
Selling General And Administrative Expense
SellingGeneralAndAdministrativeExpense
|
1560642 | usd | |
CY2022Q2 | us-gaap |
Research And Development Expense
ResearchAndDevelopmentExpense
|
4373 | usd |
CY2021Q2 | us-gaap |
Research And Development Expense
ResearchAndDevelopmentExpense
|
21312 | usd |
us-gaap |
Research And Development Expense
ResearchAndDevelopmentExpense
|
8292 | usd | |
us-gaap |
Research And Development Expense
ResearchAndDevelopmentExpense
|
42419 | usd | |
CY2022Q2 | us-gaap |
Operating Expenses
OperatingExpenses
|
1181974 | usd |
CY2021Q2 | us-gaap |
Operating Expenses
OperatingExpenses
|
844919 | usd |
us-gaap |
Operating Expenses
OperatingExpenses
|
2291632 | usd | |
us-gaap |
Operating Expenses
OperatingExpenses
|
1603061 | usd | |
CY2022Q2 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-319140 | usd |
CY2021Q2 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-247610 | usd |
us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-753038 | usd | |
us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-694780 | usd | |
us-gaap |
Gains Losses On Extinguishment Of Debt
GainsLossesOnExtinguishmentOfDebt
|
10000.00 | usd | |
CY2021Q2 | BWMG |
Gain On Forgiveness Of Loan
GainOnForgivenessOfLoan
|
159600 | usd |
BWMG |
Gain On Forgiveness Of Loan
GainOnForgivenessOfLoan
|
159600.00 | usd | |
CY2022Q2 | us-gaap |
Interest Expense
InterestExpense
|
9523 | usd |
CY2021Q2 | us-gaap |
Interest Expense
InterestExpense
|
1795 | usd |
us-gaap |
Interest Expense
InterestExpense
|
19716 | usd | |
us-gaap |
Interest Expense
InterestExpense
|
5606 | usd | |
CY2022Q2 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
-328663 | usd |
CY2021Q2 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
-89805 | usd |
us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
-772754 | usd | |
us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
-530786 | usd | |
CY2022Q2 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-328663 | usd |
CY2021Q2 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-89805 | usd |
us-gaap |
Net Income Loss
NetIncomeLoss
|
-772754 | usd | |
us-gaap |
Net Income Loss
NetIncomeLoss
|
-530786 | usd | |
CY2022Q2 | us-gaap |
Other Comprehensive Income Foreign Currency Transaction And Translation Adjustment Net Of Tax Portion Attributable To Parent
OtherComprehensiveIncomeForeignCurrencyTransactionAndTranslationAdjustmentNetOfTaxPortionAttributableToParent
|
-10220 | usd |
us-gaap |
Other Comprehensive Income Foreign Currency Transaction And Translation Adjustment Net Of Tax Portion Attributable To Parent
OtherComprehensiveIncomeForeignCurrencyTransactionAndTranslationAdjustmentNetOfTaxPortionAttributableToParent
|
-8633 | usd | |
CY2022Q2 | us-gaap |
Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
|
-338883 | usd |
CY2021Q2 | us-gaap |
Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
|
-89805 | usd |
us-gaap |
Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
|
-781387 | usd | |
us-gaap |
Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
|
-530786 | usd | |
CY2022Q2 | us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
-0.00 | |
CY2021Q2 | us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
-0.00 | |
us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
-0.00 | ||
us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
-0.00 | ||
CY2022Q2 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
406439244 | shares |
CY2021Q2 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
337489134 | shares |
us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
399061998 | shares | |
us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
314941270 | shares | |
CY2022Q2 | us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
-0.00 | |
CY2021Q2 | us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
-0.00 | |
us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
-0.00 | ||
us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
-0.00 | ||
CY2022Q2 | us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
406439244 | shares |
CY2021Q2 | us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
337489134 | shares |
us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
399061998 | shares | |
us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
314941270 | shares | |
CY2021Q4 | us-gaap |
Stockholders Equity
StockholdersEquity
|
2627655 | usd |
CY2022Q1 | us-gaap |
Stock Issued During Period Value Stock Options Exercised
StockIssuedDuringPeriodValueStockOptionsExercised
|
265000 | usd |
CY2022Q1 | us-gaap |
Stock Issued During Period Value Issued For Services
StockIssuedDuringPeriodValueIssuedForServices
|
35500 | usd |
CY2022Q1 | us-gaap |
Adjustments To Additional Paid In Capital Sharebased Compensation Requisite Service Period Recognition Value
AdjustmentsToAdditionalPaidInCapitalSharebasedCompensationRequisiteServicePeriodRecognitionValue
|
230034 | usd |
CY2022Q1 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-444092 | usd |
CY2022Q1 | us-gaap |
Other Comprehensive Income Loss Net Of Tax Portion Attributable To Parent
OtherComprehensiveIncomeLossNetOfTaxPortionAttributableToParent
|
1587 | usd |
CY2022Q1 | us-gaap |
Stockholders Equity
StockholdersEquity
|
2715684 | usd |
CY2022Q2 | us-gaap |
Stock Issued During Period Value Issued For Services
StockIssuedDuringPeriodValueIssuedForServices
|
12000 | usd |
CY2022Q2 | us-gaap |
Stock Issued During Period Value New Issues
StockIssuedDuringPeriodValueNewIssues
|
120000 | usd |
CY2022Q2 | BWMG |
Stock Issued For Accrued Interest On Convertible Notes
StockIssuedForAccruedInterestOnConvertibleNotes
|
23048 | usd |
CY2022Q2 | us-gaap |
Stock Issued During Period Value Employee Benefit Plan
StockIssuedDuringPeriodValueEmployeeBenefitPlan
|
11060 | usd |
CY2022Q2 | us-gaap |
Adjustments To Additional Paid In Capital Sharebased Compensation Requisite Service Period Recognition Value
AdjustmentsToAdditionalPaidInCapitalSharebasedCompensationRequisiteServicePeriodRecognitionValue
|
290707 | usd |
CY2022Q2 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-328663 | usd |
CY2022Q2 | us-gaap |
Other Comprehensive Income Loss Net Of Tax Portion Attributable To Parent
OtherComprehensiveIncomeLossNetOfTaxPortionAttributableToParent
|
-10220 | usd |
CY2022Q2 | us-gaap |
Stockholders Equity
StockholdersEquity
|
2833616 | usd |
CY2020Q4 | us-gaap |
Stockholders Equity
StockholdersEquity
|
583804 | usd |
CY2021Q1 | us-gaap |
Stock Issued During Period Value New Issues
StockIssuedDuringPeriodValueNewIssues
|
275000 | usd |
CY2021Q1 | us-gaap |
Stock Issued During Period Value Issued For Services
StockIssuedDuringPeriodValueIssuedForServices
|
125000 | usd |
CY2021Q1 | us-gaap |
Adjustments To Additional Paid In Capital Sharebased Compensation Requisite Service Period Recognition Value
AdjustmentsToAdditionalPaidInCapitalSharebasedCompensationRequisiteServicePeriodRecognitionValue
|
218505 | usd |
CY2021Q1 | BWMG |
Stock Issued During Period Value Common Stock Issued For Accrued Interest On Convertible Notes
StockIssuedDuringPeriodValueCommonStockIssuedForAccruedInterestOnConvertibleNotes
|
14777 | usd |
CY2021Q1 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-440981 | usd |
CY2021Q1 | us-gaap |
Stockholders Equity
StockholdersEquity
|
776105 | usd |
CY2021Q1 | us-gaap |
Stockholders Equity
StockholdersEquity
|
776105 | usd |
CY2021Q2 | BWMG |
Stock Issued During Period Value Common Stock Issued For Accrued Interest On Convertible Notes
StockIssuedDuringPeriodValueCommonStockIssuedForAccruedInterestOnConvertibleNotes
|
60554 | usd |
CY2021Q2 | us-gaap |
Adjustments To Additional Paid In Capital Sharebased Compensation Requisite Service Period Recognition Value
AdjustmentsToAdditionalPaidInCapitalSharebasedCompensationRequisiteServicePeriodRecognitionValue
|
257370 | usd |
CY2021Q2 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-89805 | usd |
CY2021Q2 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-89805 | usd |
CY2021Q2 | us-gaap |
Stockholders Equity
StockholdersEquity
|
1004224 | usd |
CY2021Q2 | us-gaap |
Stockholders Equity
StockholdersEquity
|
1004224 | usd |
us-gaap |
Net Income Loss
NetIncomeLoss
|
-772754 | usd | |
us-gaap |
Net Income Loss
NetIncomeLoss
|
-530786 | usd | |
us-gaap |
Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
|
66802 | usd | |
us-gaap |
Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
|
13396 | usd | |
us-gaap |
Amortization Of Debt Discount Premium
AmortizationOfDebtDiscountPremium
|
1844 | usd | |
us-gaap |
Operating Lease Right Of Use Asset Amortization Expense
OperatingLeaseRightOfUseAssetAmortizationExpense
|
104777 | usd | |
us-gaap |
Operating Lease Right Of Use Asset Amortization Expense
OperatingLeaseRightOfUseAssetAmortizationExpense
|
51581 | usd | |
us-gaap |
Issuance Of Stock And Warrants For Services Or Claims
IssuanceOfStockAndWarrantsForServicesOrClaims
|
47501 | usd | |
us-gaap |
Issuance Of Stock And Warrants For Services Or Claims
IssuanceOfStockAndWarrantsForServicesOrClaims
|
125000 | usd | |
us-gaap |
Provision For Doubtful Accounts
ProvisionForDoubtfulAccounts
|
28554 | usd | |
us-gaap |
Inventory Lifo Reserve Effect On Income Net
InventoryLIFOReserveEffectOnIncomeNet
|
26217 | usd | |
BWMG |
Stock Based Compensation Options
StockBasedCompensationOptions
|
520739 | usd | |
BWMG |
Stock Based Compensation Options
StockBasedCompensationOptions
|
475875 | usd | |
BWMG |
Stock Based Compensation Stock Grant
StockBasedCompensationStockGrant
|
11060 | usd | |
BWMG |
Stock Issued For Accrued Interest On Convertible Notes
StockIssuedForAccruedInterestOnConvertibleNotes
|
-23048 | usd | |
us-gaap |
Gains Losses On Extinguishment Of Debt
GainsLossesOnExtinguishmentOfDebt
|
10000 | usd | |
BWMG |
Gain On Forgiveness Of Loan
GainOnForgivenessOfLoan
|
159600 | usd | |
us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
153542 | usd | |
us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
179482 | usd | |
us-gaap |
Increase Decrease In Accounts Receivable Related Parties
IncreaseDecreaseInAccountsReceivableRelatedParties
|
-2179 | usd | |
us-gaap |
Increase Decrease In Accounts Receivable Related Parties
IncreaseDecreaseInAccountsReceivableRelatedParties
|
109001 | usd | |
us-gaap |
Increase Decrease In Inventories
IncreaseDecreaseInInventories
|
345004 | usd | |
us-gaap |
Increase Decrease In Inventories
IncreaseDecreaseInInventories
|
120940 | usd | |
us-gaap |
Increase Decrease In Prepaid Deferred Expense And Other Assets
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
|
306081 | usd | |
us-gaap |
Increase Decrease In Prepaid Deferred Expense And Other Assets
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
|
250909 | usd | |
us-gaap |
Increase Decrease In Other Operating Assets
IncreaseDecreaseInOtherOperatingAssets
|
3733 | usd | |
us-gaap |
Increase Decrease In Other Operating Assets
IncreaseDecreaseInOtherOperatingAssets
|
-3000 | usd | |
us-gaap |
Increase Decrease In Accounts Payable And Accrued Liabilities
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
|
460227 | usd | |
us-gaap |
Increase Decrease In Accounts Payable And Accrued Liabilities
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
|
217684 | usd | |
us-gaap |
Increase Decrease In Contract With Customer Liability
IncreaseDecreaseInContractWithCustomerLiability
|
136572 | usd | |
us-gaap |
Payments To Acquire Businesses Gross
PaymentsToAcquireBusinessesGross
|
30000 | usd | |
us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
1946 | usd | |
us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
14591 | usd | |
us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
-31946 | usd | |
us-gaap |
Interest Paid Net
InterestPaidNet
|
19716 | usd | |
us-gaap |
Interest Paid Net
InterestPaidNet
|
4344 | usd | |
BWMG |
Operating Lease Asset Obtained For Operating Lease Liability
OperatingLeaseAssetObtainedForOperatingLeaseLiability
|
23294 | usd | |
us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
-14591 | usd | |
us-gaap |
Proceeds From Issuance Initial Public Offering
ProceedsFromIssuanceInitialPublicOffering
|
275000 | usd | |
us-gaap |
Proceeds From Warrant Exercises
ProceedsFromWarrantExercises
|
265000 | usd | |
us-gaap |
Noncash Or Part Noncash Acquisition Value Of Assets Acquired1
NoncashOrPartNoncashAcquisitionValueOfAssetsAcquired1
|
120000 | usd | |
BWMG |
Shares Issued For Payment Of Convertible Note Interest
SharesIssuedForPaymentOfConvertibleNoteInterest
|
23048 | usd | |
BWMG |
Fixed Asset Purchase Down Payment Through Issuance Of Debt
FixedAssetPurchaseDownPaymentThroughIssuanceOfDebt
|
37098 | usd | |
us-gaap |
Stock Issued1
StockIssued1
|
75331 | usd | |
us-gaap |
Increase Decrease In Contract With Customer Liability
IncreaseDecreaseInContractWithCustomerLiability
|
-7787 | usd | |
us-gaap |
Increase Decrease In Operating Lease Liability
IncreaseDecreaseInOperatingLeaseLiability
|
-105093 | usd | |
us-gaap |
Increase Decrease In Operating Lease Liability
IncreaseDecreaseInOperatingLeaseLiability
|
23938 | usd | |
us-gaap |
Increase Decrease In Other Operating Liabilities
IncreaseDecreaseInOtherOperatingLiabilities
|
15815 | usd | |
us-gaap |
Increase Decrease In Other Operating Liabilities
IncreaseDecreaseInOtherOperatingLiabilities
|
-51581 | usd | |
us-gaap |
Increase Decrease In Accounts Payable Related Parties
IncreaseDecreaseInAccountsPayableRelatedParties
|
-5831 | usd | |
us-gaap |
Increase Decrease In Accounts Payable Related Parties
IncreaseDecreaseInAccountsPayableRelatedParties
|
84220 | usd | |
us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
-275257 | usd | |
us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
-396838 | usd | |
us-gaap |
Repayments Of Notes Payable
RepaymentsOfNotesPayable
|
25000 | usd | |
us-gaap |
Repayments Of Debt
RepaymentsOfDebt
|
26373 | usd | |
us-gaap |
Repayments Of Debt
RepaymentsOfDebt
|
22096 | usd | |
us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
238627 | usd | |
us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
227904 | usd | |
us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Period Increase Decrease Including Exchange Rate Effect
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseIncludingExchangeRateEffect
|
-68576 | usd | |
us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Period Increase Decrease Including Exchange Rate Effect
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseIncludingExchangeRateEffect
|
-183525 | usd | |
CY2021Q4 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Including Disposal Group And Discontinued Operations
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations
|
643143 | usd |
CY2020Q4 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Including Disposal Group And Discontinued Operations
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations
|
345187 | usd |
CY2022Q2 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Including Disposal Group And Discontinued Operations
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations
|
583765 | usd |
CY2021Q2 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Including Disposal Group And Discontinued Operations
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations
|
161662 | usd |
CY2022Q2 | us-gaap |
Operating Lease Expense
OperatingLeaseExpense
|
64500 | usd |
us-gaap |
Operating Lease Expense
OperatingLeaseExpense
|
128700 | usd | |
CY2021Q2 | us-gaap |
Operating Lease Expense
OperatingLeaseExpense
|
43000 | usd |
us-gaap |
Operating Lease Expense
OperatingLeaseExpense
|
78000 | usd | |
CY2022Q2 | us-gaap |
Cash Fdic Insured Amount
CashFDICInsuredAmount
|
22700 | usd |
us-gaap |
Use Of Estimates
UseOfEstimates
|
<p id="xdx_843_eus-gaap--UseOfEstimates_zPShxAru94l" style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0; text-align: justify"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"><i><span id="xdx_865_zPBTFpVY5YF8">Use of estimates</span></i></span></p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0; text-align: justify"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0; text-align: justify"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">The preparation of financial statements in conformity with accounting principles generally accepted in the United States of America requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenue and expenses during the reporting period. Actual results could differ from those estimates.</span></p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0; text-align: justify"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p> | ||
CY2021Q4 | us-gaap |
Cash Fdic Insured Amount
CashFDICInsuredAmount
|
205500 | usd |
CY2021Q4 | us-gaap |
Inventory Finished Goods Net Of Reserves
InventoryFinishedGoodsNetOfReserves
|
521212 | usd |
CY2022Q2 | us-gaap |
Other Inventory Net Of Reserves
OtherInventoryNetOfReserves
|
48602 | usd |
CY2022Q2 | us-gaap |
Inventory Net
InventoryNet
|
2323468 | usd |
CY2021Q4 | us-gaap |
Inventory Net
InventoryNet
|
1895260 | usd |
CY2022Q2 | BWMG |
Foreign Currency Exchange Translation Amount
ForeignCurrencyExchangeTranslationAmount
|
181615 | usd |
CY2022Q2 | us-gaap |
Allowance For Doubtful Accounts Receivable Current
AllowanceForDoubtfulAccountsReceivableCurrent
|
46555 | usd |
CY2021Q4 | us-gaap |
Allowance For Doubtful Accounts Receivable Current
AllowanceForDoubtfulAccountsReceivableCurrent
|
46555 | usd |
CY2022Q2 | us-gaap |
Inventory Supplies Net Of Reserves
InventorySuppliesNetOfReserves
|
204562 | usd |
CY2021Q4 | us-gaap |
Inventory Supplies Net Of Reserves
InventorySuppliesNetOfReserves
|
130000 | usd |
CY2022Q2 | us-gaap |
Inventory Raw Materials Net Of Reserves
InventoryRawMaterialsNetOfReserves
|
1000674 | usd |
CY2021Q4 | us-gaap |
Inventory Raw Materials Net Of Reserves
InventoryRawMaterialsNetOfReserves
|
1144190 | usd |
CY2022Q2 | us-gaap |
Inventory Work In Process
InventoryWorkInProcess
|
84243 | usd |
CY2021Q4 | us-gaap |
Inventory Work In Process
InventoryWorkInProcess
|
99858 | usd |
CY2022Q2 | us-gaap |
Inventory Finished Goods Net Of Reserves
InventoryFinishedGoodsNetOfReserves
|
985387 | usd |
us-gaap |
Operating Lease Payments
OperatingLeasePayments
|
128400 | usd | |
us-gaap |
Operating Lease Payments
OperatingLeasePayments
|
32900 | usd | |
CY2022Q2 | us-gaap |
Operating Lease Right Of Use Asset
OperatingLeaseRightOfUseAsset
|
372992 | usd |
CY2022Q2 | us-gaap |
Operating Lease Liability Current
OperatingLeaseLiabilityCurrent
|
214061 | usd |
CY2022Q2 | us-gaap |
Operating Lease Liability Noncurrent
OperatingLeaseLiabilityNoncurrent
|
159322 | usd |
CY2022Q2 | us-gaap |
Operating Lease Liability
OperatingLeaseLiability
|
373383 | usd |
us-gaap |
Antidilutive Securities Excluded From Computation Of Earnings Per Share Amount
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount
|
245847251 | shares | |
us-gaap |
Antidilutive Securities Excluded From Computation Of Earnings Per Share Amount
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount
|
205855020 | shares | |
us-gaap |
Sharebased Compensation Arrangement By Sharebased Payment Award Options Exercisable Weighted Average Remaining Contractual Term1
SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsExercisableWeightedAverageRemainingContractualTerm1
|
P1Y7M6D | ||
CY2020Q3 | us-gaap |
Business Combination Recognized Identifiable Assets Acquired And Liabilities Assumed Cash And Equivalents
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedCashAndEquivalents
|
1101604 | usd |
us-gaap |
Profit Loss
ProfitLoss
|
772754 | usd | |
BWMG |
Non Cash Stock Related Compensation
NonCashStockRelatedCompensation
|
520739 | usd | |
CY2022Q2 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
-15317359 | usd |
CY2022Q2 | BWMG |
Working Capital Surplus
WorkingCapitalSurplus
|
1792309 | usd |
CY2022Q2 | us-gaap |
Accounts Payable Related Parties Current
AccountsPayableRelatedPartiesCurrent
|
31437 | usd |
CY2021Q4 | us-gaap |
Accounts Payable Related Parties Current
AccountsPayableRelatedPartiesCurrent
|
37267 | usd |
BWMG |
Royalties Percentages
RoyaltiesPercentages
|
0.025 | pure | |
CY2022Q2 | us-gaap |
Royalty Expense
RoyaltyExpense
|
17824 | usd |
CY2021Q2 | us-gaap |
Royalty Expense
RoyaltyExpense
|
28031 | usd |
us-gaap |
Royalty Expense
RoyaltyExpense
|
30613 | usd | |
us-gaap |
Royalty Expense
RoyaltyExpense
|
39606 | usd | |
CY2022Q2 | us-gaap |
Accrued Royalties Current And Noncurrent
AccruedRoyaltiesCurrentAndNoncurrent
|
11800 | usd |
CY2022Q2 | BWMG |
Debt Instrument Convertible Period End Principal Balance
DebtInstrumentConvertiblePeriodEndPrincipalBalance
|
350000 | usd |
CY2022Q2 | BWMG |
Debt Instrument Convertible Period End Discount Balance
DebtInstrumentConvertiblePeriodEndDiscountBalance
|
-8902 | usd |
CY2022Q2 | us-gaap |
Convertible Debt
ConvertibleDebt
|
341098 | usd |
CY2020Q3 | us-gaap |
Equity Issued In Business Combination Fair Value Disclosure
EquityIssuedInBusinessCombinationFairValueDisclosure
|
1799919 | usd |
CY2020Q3 | us-gaap |
Business Combination Recognized Identifiable Assets Acquired And Liabilities Assumed Liabilities
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedLiabilities
|
294671 | usd |
CY2020Q3 | us-gaap |
Business Combination Recognized Identifiable Assets Acquired And Liabilities Assumed Net
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedNet
|
806933 | usd |
CY2020Q3 | us-gaap |
Business Combination Recognized Identifiable Assets Acquired And Liabilities Assumed Indefinite Lived Intangible Assets
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedIndefiniteLivedIntangibleAssets
|
743000 | usd |
CY2020Q3 | us-gaap |
Goodwill
Goodwill
|
249986 | usd |
CY2020Q3 | us-gaap |
Business Combination Recognized Identifiable Assets Acquired Goodwill And Liabilities Assumed Net
BusinessCombinationRecognizedIdentifiableAssetsAcquiredGoodwillAndLiabilitiesAssumedNet
|
1799919 | usd |
us-gaap |
Payments To Acquire Productive Assets
PaymentsToAcquireProductiveAssets
|
77060 | usd | |
BWMG |
Asset Acquisition Consideration Transferred Overpayment Allocation
AssetAcquisitionConsiderationTransferredOverpaymentAllocation
|
72940 | usd | |
us-gaap |
Asset Acquisition Consideration Transferred Transaction Cost
AssetAcquisitionConsiderationTransferredTransactionCost
|
10000 | usd | |
us-gaap |
Asset Acquisition Consideration Transferred
AssetAcquisitionConsiderationTransferred
|
160000 | usd | |
CY2021Q4 | us-gaap |
Goodwill
Goodwill
|
249986 | usd |
CY2022Q2 | us-gaap |
Goodwill
Goodwill
|
249986 | usd |
CY2021Q4 | us-gaap |
Sharebased Compensation Arrangement By Sharebased Payment Award Fair Value Assumptions Expected Term1
SharebasedCompensationArrangementBySharebasedPaymentAwardFairValueAssumptionsExpectedTerm1
|
P2Y6M | |
CY2021Q4 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Fair Value Assumptions Expected Volatility Rate Minimum
ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsExpectedVolatilityRateMinimum
|
2.6912 | pure |
CY2021Q4 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Outstanding Number
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingNumber
|
233128266 | shares |
CY2021Q4 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Outstanding Weighted Average Exercise Price
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingWeightedAverageExercisePrice
|
0.0362 | |
BWMG |
Sharebased Compensation Arrangement By Sharebased Payment Award Options Outstanding Weighted Average Remaining Contractual Term
SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsOutstandingWeightedAverageRemainingContractualTerm
|
P2Y2M23D | ||
CY2021Q4 | us-gaap |
Sharebased Compensation Arrangement By Sharebased Payment Award Options Exercisable Intrinsic Value1
SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsExercisableIntrinsicValue1
|
795201 | usd |
us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Grants In Period Gross
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsGrantsInPeriodGross
|
1592647 | shares | |
us-gaap |
Share Based Compensation Arrangements By Share Based Payment Award Options Grants In Period Weighted Average Exercise Price
ShareBasedCompensationArrangementsByShareBasedPaymentAwardOptionsGrantsInPeriodWeightedAverageExercisePrice
|
0.0353 | ||
us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Forfeitures In Period
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsForfeituresInPeriod
|
125000 | shares | |
CY2022Q2 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Outstanding Number
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingNumber
|
234595913 | shares |
CY2022Q2 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Outstanding Weighted Average Exercise Price
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingWeightedAverageExercisePrice
|
0.0362 | |
us-gaap |
Sharebased Compensation Arrangement By Sharebased Payment Award Options Outstanding Weighted Average Remaining Contractual Term2
SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsOutstandingWeightedAverageRemainingContractualTerm2
|
P1Y9M | ||
CY2022Q2 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Exercisable Number
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsExercisableNumber
|
105200664 | shares |
CY2022Q2 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Exercisable Weighted Average Exercise Price
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsExercisableWeightedAverageExercisePrice
|
0.0322 | |
CY2022Q2 | us-gaap |
Finite Lived Intangible Assets Gross
FiniteLivedIntangibleAssetsGross
|
743000 | usd |
CY2022Q2 | us-gaap |
Finite Lived Intangible Assets Accumulated Amortization
FiniteLivedIntangibleAssetsAccumulatedAmortization
|
60354 | usd |
CY2022Q2 | us-gaap |
Finite Lived Intangible Assets Net
FiniteLivedIntangibleAssetsNet
|
682655 | usd |
CY2022Q2 | us-gaap |
Finite Lived Intangible Assets Amortization Expense Remainder Of Fiscal Year
FiniteLivedIntangibleAssetsAmortizationExpenseRemainderOfFiscalYear
|
36225 | usd |
CY2022Q2 | us-gaap |
Finite Lived Intangible Assets Amortization Expense Next Twelve Months
FiniteLivedIntangibleAssetsAmortizationExpenseNextTwelveMonths
|
72467 | usd |
CY2022Q2 | us-gaap |
Finite Lived Intangible Assets Amortization Expense Year Two
FiniteLivedIntangibleAssetsAmortizationExpenseYearTwo
|
72467 | usd |
CY2022Q2 | us-gaap |
Finite Lived Intangible Assets Amortization Expense Year Three
FiniteLivedIntangibleAssetsAmortizationExpenseYearThree
|
72467 | usd |
CY2022Q2 | us-gaap |
Finite Lived Intangible Assets Amortization Expense Year Four
FiniteLivedIntangibleAssetsAmortizationExpenseYearFour
|
71367 | usd |
CY2022Q2 | us-gaap |
Finite Lived Intangible Assets Amortization Expense After Year Five
FiniteLivedIntangibleAssetsAmortizationExpenseAfterYearFive
|
357662 | usd |
CY2022Q2 | us-gaap |
Finite Lived Intangible Assets Net
FiniteLivedIntangibleAssetsNet
|
682655 | usd |
CY2010Q2 | us-gaap |
Preferred Stock Shares Authorized
PreferredStockSharesAuthorized
|
10000000 | shares |
CY2022Q2 | us-gaap |
Class Of Warrant Or Right Number Of Securities Called By Warrants Or Rights
ClassOfWarrantOrRightNumberOfSecuritiesCalledByWarrantsOrRights
|
3592647 | shares |
CY2022Q2 | us-gaap |
Class Of Warrant Or Right Exercise Price Of Warrants Or Rights1
ClassOfWarrantOrRightExercisePriceOfWarrantsOrRights1
|
0.0401 | |
CY2022Q2 | us-gaap |
Class Of Warrant Or Right Outstanding
ClassOfWarrantOrRightOutstanding
|
21407353 | shares |
CY2022Q2 | us-gaap |
Allocated Share Based Compensation Expense
AllocatedShareBasedCompensationExpense
|
4142 | usd |
us-gaap |
Allocated Share Based Compensation Expense
AllocatedShareBasedCompensationExpense
|
8284 | usd | |
CY2022Q2 | us-gaap |
Sharebased Compensation Arrangement By Sharebased Payment Award Options Exercisable Intrinsic Value1
SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsExercisableIntrinsicValue1
|
1022422 | usd |
CY2014Q3 | BWMG |
Payments Of Security Deposit
PaymentsOfSecurityDeposit
|
5367 | usd |
CY2014Q3 | us-gaap |
Payments For Rent
PaymentsForRent
|
4000 | usd |
CY2014Q3 | BWMG |
Percentage Of Annual Operating Expenses
PercentageOfAnnualOperatingExpenses
|
0.1076 | pure |
CY2014Q3 | us-gaap |
Lease And Rental Expense
LeaseAndRentalExpense
|
2000 | usd |
CY2016Q4 | us-gaap |
Lease Expiration Date1
LeaseExpirationDate1
|
2024-09-30 | |
CY2016Q4 | us-gaap |
Payments For Rent
PaymentsForRent
|
4626 | usd |
CY2016Q4 | BWMG |
Rent Increased Percentage
RentIncreasedPercentage
|
0.03 | pure |
CY2018Q1 | us-gaap |
Payments For Rent
PaymentsForRent
|
9300 | usd |
CY2018Q1 | BWMG |
Rent Increased Percentage
RentIncreasedPercentage
|
0.025 | pure |
CY2018Q1 | BWMG |
Payments Of Security Deposit
PaymentsOfSecurityDeposit
|
8450 | usd |
CY2018Q4 | us-gaap |
Area Of Land
AreaOfLand
|
8025 | |
CY2018Q4 | us-gaap |
Security Deposit
SecurityDeposit
|
6527 | usd |
CY2018Q4 | us-gaap |
Payments For Rent
PaymentsForRent
|
4848 | usd |
CY2018Q4 | BWMG |
Rent Increased Percentage
RentIncreasedPercentage
|
0.03 | pure |
CY2018Q4 | BWMG |
Percentage Of Annual Operating Expenses
PercentageOfAnnualOperatingExpenses
|
0.1011 | pure |
CY2018Q4 | us-gaap |
Lease And Rental Expense
LeaseAndRentalExpense
|
1679 | usd |
CY2019Q4 | BWMG |
Royalty Increased Percentage
RoyaltyIncreasedPercentage
|
0.0215 | pure |
CY2021Q3 | BWMG |
Commission Rate Percentage
CommissionRatePercentage
|
0.07 | pure |
CY2021Q3 | us-gaap |
Business Combination Price Of Acquisition Expected
BusinessCombinationPriceOfAcquisitionExpected
|
2000000 | usd |
CY2021Q3 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Fair Value Assumptions Expected Volatility Rate
ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsExpectedVolatilityRate
|
0.06 | pure |
CY2021Q3 | us-gaap |
Payments For Proceeds From Previous Acquisition
PaymentsForProceedsFromPreviousAcquisition
|
2000000 | usd |
CY2022Q2 | us-gaap |
Payments For Rent
PaymentsForRent
|
2816 | usd |
CY2022Q2 | BWMG |
Rent Increased Percentage
RentIncreasedPercentage
|
0.035 | pure |
CY2019Q2 | us-gaap |
Accrued Professional Fees Current
AccruedProfessionalFeesCurrent
|
15870.97 | usd |
CY2021Q3 | us-gaap |
Payments For Legal Settlements
PaymentsForLegalSettlements
|
10000 | usd |
CY2022Q2 | us-gaap |
Litigation Reserve
LitigationReserve
|
1000 | usd |
CY2022Q1 | us-gaap |
Number Of Operating Segments
NumberOfOperatingSegments
|
5 | integer |